investorscraft@gmail.com

Intrinsic ValueFugro N.V. (0LNT.L)

Previous Close£9.56
Intrinsic Value
Upside potential
Previous Close
£9.56

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Fugro N.V. operates as a leading provider of geo-data solutions, specializing in the energy, infrastructure, and water sectors. The company delivers critical insights through integrated data acquisition, analysis, and advisory services, supporting projects from exploration to maintenance. Its diverse service portfolio includes marine geotechnical surveys, environmental assessments, and digital infrastructure solutions, positioning Fugro as a trusted partner for complex engineering challenges. Fugro’s global footprint spans Europe, Africa, the Americas, and Asia-Pacific, enabling it to serve multinational clients in oil & gas, renewable energy, and civil infrastructure. The company’s expertise in high-precision geo-data collection and interpretation differentiates it in a competitive market, where accuracy and reliability are paramount. Fugro’s focus on innovation, particularly in digital and autonomous technologies, enhances its ability to deliver efficiency and sustainability for clients navigating energy transitions and climate resilience projects.

Revenue Profitability And Efficiency

Fugro reported revenue of €2.28 billion in its latest fiscal year, with net income reaching €274 million, reflecting a robust operational performance. The company’s diluted EPS stood at €2.38, supported by disciplined cost management and improved project execution. Operating cash flow was strong at €419 million, though capital expenditures of €265 million indicate ongoing investments in technology and fleet modernization to sustain long-term competitiveness.

Earnings Power And Capital Efficiency

Fugro’s earnings power is underscored by its ability to convert revenue into net income at a healthy margin, driven by high-value geo-data services. The company maintains capital efficiency through strategic reinvestment in R&D and asset optimization, balancing growth with profitability. Its focus on higher-margin advisory and digital solutions further enhances returns on invested capital.

Balance Sheet And Financial Health

Fugro’s balance sheet remains solid, with €319 million in cash and equivalents against total debt of €416 million, reflecting prudent liquidity management. The moderate leverage ratio suggests financial flexibility, while sustained operating cash flow generation supports debt servicing and future growth initiatives. The company’s asset-light model in data services reduces heavy capital burdens typical of traditional energy services firms.

Growth Trends And Dividend Policy

Fugro has demonstrated consistent growth, benefiting from rising demand for geo-data in renewable energy and infrastructure projects. The company’s dividend of €0.75 per share signals confidence in cash flow stability, though payout ratios remain conservative to prioritize reinvestment. Expansion in offshore wind and climate adaptation markets is expected to drive future revenue diversification.

Valuation And Market Expectations

With a market capitalization of €1.27 billion and a beta of 0.71, Fugro trades with lower volatility than broader energy markets, reflecting its niche positioning. Investors likely value its transition-focused services, though valuation multiples may hinge on execution in high-growth segments like renewables and digital solutions.

Strategic Advantages And Outlook

Fugro’s strategic advantages lie in its global expertise, technological leadership, and client-centric approach to geo-data. The outlook remains positive, supported by structural demand for energy transition and infrastructure resilience. Risks include cyclical exposure to oil & gas capex, but diversification into sustainable markets mitigates this over the long term.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount